Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 149.5 | 143.3 | 227.3 | 249.7 | 423.5 | 737.4 | 992.2 | 738.7 | 786.2 | 453.0 |
| Growth | −4.2% | +58.7% | +9.8% | +69.6% | +74.1% | +34.5% | −25.5% | +6.4% | −42.4% | |
| EPS, diluted | 3.55 | 3.41 | 5.58 | 6.42 | 11.00 | 19.29 | 13.37 | 9.96 | 10.72 | 6.35 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −103.4 | −87.1 | 262.2 | 346.8 | 530.4 | −152.1 | 405.3 | 355.6 | −227.6 | 118.3 |
| Capital expenditure | −16.7 | −18.1 | −33.4 | −24.4 | −19.9 | −25.7 | −27.0 | −38.2 | −28.7 | −25.7 |
| Free cash flow | −120.1 | −105.2 | 228.8 | 322.4 | 510.4 | −177.8 | 378.3 | 317.4 | −256.2 | 92.6 |
| Growth | +40.9% | +58.3% | −134.8% | −16.1% | −180.7% | |||||
| Buybacks | 0.0 | 0.0 | −100.0 | −16.0 | −69.6 | −61.0 | −109.3 | −59.1 | −125.9 | −295.0 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −39.5 | −108.6 | −121.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 131.7 | 170.7 | 311.5 | 319.5 | 745.6 | 618.3 | 861.6 | 921.2 | 651.6 | 775.2 |
| Shareholders’ equity | 1,421.5 | 1,576.8 | 1,720.8 | 1,974.0 | 2,347.9 | 3,044.4 | 3,949.6 | 4,611.9 | 5,141.6 | 5,195.6 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Spending | ||||||||||
| 31.4% | 42.1% | 19.7% | 17.6% | 20.6% | 22.8% | 23.0% | 22.2% | 21.6% | 22.5% | |
| Returns | ||||||||||
| 10.5% | 9.1% | 13.2% | 12.6% | 18.0% | 24.2% | 25.1% | 16.0% | 15.3% | 8.7% | |
| 5.2% | 4.4% | 6.8% | 7.3% | 11.0% | 15.3% | 17.2% | 11.6% | 11.0% | 5.9% | |
| Balance and payout | ||||||||||
| 50.8% | 51.5% | 48.9% | 41.9% | 39.2% | 36.7% | 31.6% | 27.4% | 28.2% | 31.8% | |
| n/a | n/a | n/a | n/a | n/a | 0.0% | 0.0% | 5.4% | 13.8% | 26.7% | |
| n/a | n/a | 43.7% | 5.0% | 13.6% | n/a | 28.9% | 31.1% | n/a | 449.5% | |